Annual Income Statements for Victory Capital
This table shows Victory Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Victory Capital
This table shows Victory Capital's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
73 |
52 |
49 |
57 |
52 |
55 |
56 |
74 |
82 |
77 |
62 |
Consolidated Net Income / (Loss) |
|
73 |
52 |
49 |
57 |
52 |
55 |
56 |
74 |
82 |
77 |
62 |
Net Income / (Loss) Continuing Operations |
|
73 |
52 |
49 |
57 |
52 |
55 |
56 |
74 |
82 |
77 |
62 |
Total Pre-Tax Income |
|
85 |
69 |
62 |
75 |
66 |
74 |
72 |
96 |
108 |
99 |
80 |
Total Revenue |
|
207 |
202 |
201 |
204 |
210 |
206 |
216 |
220 |
226 |
232 |
220 |
Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
207 |
202 |
201 |
204 |
210 |
206 |
216 |
220 |
226 |
232 |
220 |
Other Non-Interest Income |
|
207 |
202 |
201 |
204 |
210 |
206 |
- |
220 |
- |
- |
220 |
Total Non-Interest Expense |
|
120 |
135 |
141 |
132 |
145 |
136 |
148 |
125 |
122 |
135 |
140 |
Salaries and Employee Benefits |
|
57 |
59 |
58 |
55 |
55 |
54 |
59 |
56 |
43 |
59 |
56 |
Insurance Policy Acquisition Costs |
|
39 |
38 |
38 |
37 |
38 |
36 |
36 |
36 |
37 |
37 |
35 |
Other Operating Expenses |
|
24 |
27 |
27 |
28 |
30 |
33 |
30 |
31 |
30 |
29 |
28 |
Depreciation Expense |
|
11 |
11 |
12 |
9.65 |
12 |
7.98 |
7.60 |
7.55 |
7.51 |
7.51 |
7.43 |
Restructuring Charge |
|
-10 |
0.89 |
7.43 |
1.52 |
11 |
4.40 |
14 |
-5.05 |
3.66 |
3.06 |
13 |
Nonoperating Income / (Expense), net |
|
-1.82 |
2.87 |
1.54 |
1.97 |
1.45 |
3.77 |
3.57 |
1.46 |
3.55 |
1.51 |
0.70 |
Income Tax Expense |
|
13 |
17 |
13 |
18 |
14 |
18 |
16 |
22 |
26 |
22 |
18 |
Basic Earnings per Share |
|
$1.06 |
$0.76 |
$0.73 |
$0.85 |
$0.79 |
$0.85 |
$0.86 |
$1.15 |
$1.26 |
$1.20 |
$0.97 |
Weighted Average Basic Shares Outstanding |
|
68.61M |
68.48M |
67.29M |
66.47M |
65.77M |
66.20M |
64.39M |
64.73M |
64.88M |
64.61M |
63.71M |
Diluted Earnings per Share |
|
$1.01 |
$0.74 |
$0.71 |
$0.83 |
$0.77 |
$0.81 |
$0.84 |
$1.12 |
$1.24 |
$1.18 |
$0.96 |
Weighted Average Diluted Shares Outstanding |
|
71.88M |
72.27M |
69.73M |
68.50M |
67.68M |
68.21M |
65.97M |
66.08M |
66.06M |
65.93M |
64.71M |
Weighted Average Basic & Diluted Shares Outstanding |
|
68.51M |
67.58M |
66.89M |
65.77M |
65.99M |
64.32M |
64.71M |
64.88M |
65.03M |
63.66M |
67.24M |
Cash Dividends to Common per Share |
|
$0.25 |
$0.25 |
$0.32 |
$0.32 |
$0.32 |
$0.32 |
$0.34 |
$0.37 |
$0.41 |
$0.44 |
$0.47 |
Annual Cash Flow Statements for Victory Capital
This table details how cash moves in and out of Victory Capital's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-11 |
1.30 |
-3.52 |
39 |
-14 |
-14 |
47 |
-31 |
85 |
3.18 |
Net Cash From Operating Activities |
|
41 |
40 |
96 |
134 |
227 |
251 |
376 |
335 |
330 |
340 |
Net Cash From Continuing Operating Activities |
|
41 |
40 |
96 |
134 |
227 |
251 |
376 |
335 |
330 |
340 |
Net Income / (Loss) Continuing Operations |
|
3.80 |
-6.07 |
26 |
64 |
92 |
213 |
278 |
276 |
213 |
289 |
Consolidated Net Income / (Loss) |
|
3.80 |
-6.07 |
26 |
64 |
92 |
213 |
278 |
276 |
213 |
289 |
Depreciation Expense |
|
27 |
30 |
29 |
26 |
22 |
15 |
15 |
48 |
40 |
29 |
Amortization Expense |
|
3.21 |
4.79 |
6.61 |
2.88 |
3.89 |
4.47 |
3.43 |
4.48 |
1.45 |
-12 |
Non-Cash Adjustments to Reconcile Net Income |
|
10 |
7.67 |
34 |
30 |
37 |
74 |
65 |
5.99 |
30 |
54 |
Changes in Operating Assets and Liabilities, net |
|
-4.07 |
3.14 |
0.51 |
12 |
72 |
-55 |
14 |
1.39 |
46 |
-20 |
Net Cash From Investing Activities |
|
-20 |
-210 |
-8.53 |
-12 |
-850 |
-12 |
-557 |
-6.32 |
-7.84 |
-3.98 |
Net Cash From Continuing Investing Activities |
|
-20 |
-210 |
-8.53 |
-12 |
-850 |
-12 |
-557 |
-6.32 |
-7.84 |
-3.98 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.93 |
-1.16 |
-5.11 |
-2.55 |
-5.24 |
-8.06 |
-13 |
-5.25 |
-5.17 |
-1.28 |
Purchase of Investment Securities |
|
-21 |
-213 |
-12 |
-12 |
-847 |
-8.85 |
-554 |
-25 |
-14 |
-13 |
Sale and/or Maturity of Investments |
|
2.92 |
3.88 |
5.25 |
2.77 |
2.91 |
4.57 |
9.88 |
24 |
11 |
11 |
Net Cash From Financing Activities |
|
-31 |
172 |
-91 |
-84 |
608 |
-253 |
227 |
-360 |
-237 |
-333 |
Net Cash From Continuing Financing Activities |
|
-31 |
172 |
-91 |
-84 |
608 |
-253 |
227 |
-360 |
-237 |
-333 |
Issuance of Common Equity |
|
1.67 |
89 |
3.19 |
158 |
4.08 |
4.76 |
8.38 |
14 |
6.29 |
8.88 |
Repayment of Debt |
|
-17 |
-21 |
-68 |
-580 |
-428 |
-162 |
-142 |
-149 |
0.00 |
-30 |
Repurchase of Common Equity |
|
-1.19 |
-11 |
-4.65 |
-8.18 |
-16 |
-30 |
-32 |
-101 |
-139 |
-104 |
Payment of Dividends |
|
-60 |
-0.63 |
-135 |
-0.83 |
-7.44 |
-16 |
-37 |
-69 |
-85 |
-101 |
Other Financing Activities, Net |
|
-4.09 |
-18 |
-12 |
-12 |
-33 |
-49 |
-73 |
-55 |
-19 |
-107 |
Effect of Exchange Rate Changes |
|
- |
- |
0.12 |
-0.07 |
0.04 |
0.04 |
-0.04 |
-0.07 |
0.06 |
-0.05 |
Cash Interest Paid |
|
23 |
29 |
41 |
18 |
23 |
39 |
19 |
32 |
71 |
79 |
Cash Income Taxes Paid |
|
0.61 |
0.50 |
0.76 |
18 |
25 |
38 |
55 |
36 |
39 |
52 |
Quarterly Cash Flow Statements for Victory Capital
This table details how cash moves in and out of Victory Capital's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
24 |
-28 |
0.16 |
5.45 |
64 |
16 |
-44 |
39 |
69 |
-62 |
49 |
Net Cash From Operating Activities |
|
103 |
67 |
64 |
77 |
92 |
97 |
69 |
80 |
100 |
92 |
81 |
Net Cash From Continuing Operating Activities |
|
103 |
67 |
64 |
77 |
92 |
97 |
69 |
80 |
100 |
92 |
81 |
Net Income / (Loss) Continuing Operations |
|
73 |
52 |
49 |
57 |
52 |
55 |
56 |
74 |
82 |
77 |
62 |
Consolidated Net Income / (Loss) |
|
73 |
52 |
49 |
57 |
52 |
55 |
56 |
74 |
82 |
77 |
62 |
Depreciation Expense |
|
12 |
10 |
11 |
8.90 |
13 |
6.81 |
6.30 |
7.70 |
6.20 |
9.28 |
8.27 |
Amortization Expense |
|
1.10 |
1.08 |
1.05 |
1.06 |
1.07 |
-1.72 |
-3.10 |
-3.05 |
-3.12 |
-3.12 |
-3.07 |
Non-Cash Adjustments to Reconcile Net Income |
|
3.78 |
1.50 |
18 |
14 |
19 |
-22 |
24 |
6.36 |
15 |
8.88 |
14 |
Changes in Operating Assets and Liabilities, net |
|
14 |
1.75 |
-15 |
-3.49 |
6.20 |
58 |
-14 |
-5.56 |
-0.31 |
-0.17 |
-0.50 |
Net Cash From Investing Activities |
|
-0.51 |
1.34 |
-1.55 |
-2.38 |
-2.35 |
-1.57 |
-0.91 |
-0.61 |
-0.07 |
-2.40 |
-1.68 |
Net Cash From Continuing Investing Activities |
|
-0.51 |
1.34 |
-1.55 |
-2.38 |
-2.35 |
-1.57 |
-0.91 |
-0.61 |
-0.07 |
-2.40 |
-1.68 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.38 |
-0.96 |
-0.57 |
-2.00 |
-1.80 |
-0.80 |
-0.50 |
-0.23 |
-0.40 |
-0.16 |
-1.59 |
Purchase of Investment Securities |
|
-6.15 |
-6.51 |
-2.95 |
-1.35 |
-5.07 |
-4.49 |
-0.71 |
-1.17 |
-8.36 |
-3.14 |
-1.53 |
Sale and/or Maturity of Investments |
|
7.02 |
8.80 |
1.97 |
0.97 |
4.52 |
3.72 |
0.30 |
0.79 |
8.69 |
0.90 |
1.43 |
Net Cash From Financing Activities |
|
-78 |
-97 |
-62 |
-70 |
-25 |
-80 |
-111 |
-40 |
-31 |
-151 |
-31 |
Net Cash From Continuing Financing Activities |
|
-78 |
-97 |
-62 |
-70 |
-25 |
-80 |
-111 |
-40 |
-31 |
-151 |
-31 |
Issuance of Common Equity |
|
9.37 |
1.67 |
1.77 |
1.49 |
2.15 |
0.87 |
3.27 |
2.21 |
1.72 |
1.68 |
0.55 |
Repurchase of Common Equity |
|
-32 |
-40 |
-34 |
-45 |
-1.91 |
-57 |
-2.95 |
-2.14 |
-1.63 |
-97 |
-0.45 |
Payment of Dividends |
|
-17 |
-17 |
-22 |
-21 |
-21 |
-21 |
-22 |
-24 |
-27 |
-28 |
-30 |
Other Financing Activities, Net |
|
-19 |
-27 |
-7.69 |
-4.09 |
-4.14 |
-2.78 |
-89 |
-6.61 |
-4.08 |
-7.46 |
-0.89 |
Effect of Exchange Rate Changes |
|
-0.12 |
0.18 |
0.02 |
-0.02 |
-0.01 |
0.07 |
-0.04 |
0.00 |
0.17 |
-0.18 |
0.18 |
Cash Interest Paid |
|
9.64 |
7.86 |
15 |
17 |
18 |
20 |
20 |
19 |
19 |
20 |
17 |
Cash Income Taxes Paid |
|
2.96 |
9.61 |
1.00 |
23 |
9.54 |
4.68 |
1.13 |
29 |
9.68 |
12 |
1.50 |
Annual Balance Sheets for Victory Capital
This table presents Victory Capital's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
851 |
793 |
802 |
1,753 |
1,731 |
2,580 |
2,541 |
2,543 |
2,548 |
Cash and Due from Banks |
|
16 |
13 |
51 |
37 |
23 |
70 |
38 |
124 |
127 |
Trading Account Securities |
|
6.16 |
11 |
13 |
0.77 |
0.92 |
0.91 |
0.47 |
0.53 |
0.61 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
9.54 |
8.84 |
8.78 |
13 |
19 |
25 |
21 |
20 |
12 |
Goodwill |
|
284 |
284 |
284 |
405 |
405 |
982 |
982 |
982 |
982 |
Intangible Assets |
|
434 |
408 |
388 |
1,175 |
1,163 |
1,350 |
1,315 |
1,282 |
1,261 |
Other Assets |
|
100 |
67 |
56 |
122 |
121 |
11 |
185 |
135 |
166 |
Total Liabilities & Shareholders' Equity |
|
851 |
793 |
802 |
1,753 |
1,731 |
2,580 |
2,541 |
2,543 |
2,548 |
Total Liabilities |
|
520 |
561 |
346 |
1,215 |
1,023 |
1,194 |
1,475 |
1,490 |
1,426 |
Long-Term Debt |
|
436 |
493 |
275 |
925 |
769 |
1,128 |
986 |
989 |
964 |
Other Long-Term Liabilities |
|
53 |
46 |
51 |
202 |
254 |
66 |
490 |
500 |
462 |
Total Equity & Noncontrolling Interests |
|
331 |
231 |
456 |
538 |
708 |
930 |
1,065 |
1,053 |
1,122 |
Total Preferred & Common Equity |
|
331 |
231 |
456 |
538 |
708 |
930 |
1,065 |
1,053 |
1,122 |
Total Common Equity |
|
331 |
231 |
455 |
538 |
708 |
930 |
1,065 |
1,053 |
1,122 |
Common Stock |
|
422 |
436 |
604 |
625 |
648 |
674 |
706 |
729 |
753 |
Retained Earnings |
|
-75 |
-184 |
-120 |
-35 |
162 |
403 |
609 |
737 |
925 |
Treasury Stock |
|
-16 |
- |
- |
-53 |
0.00 |
-153 |
-285 |
-444 |
-575 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.54 |
0.06 |
-0.09 |
0.00 |
-7.46 |
5.97 |
35 |
31 |
19 |
Quarterly Balance Sheets for Victory Capital
This table presents Victory Capital's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
2,589 |
2,528 |
2,538 |
2,592 |
2,506 |
2,541 |
2,612 |
2,583 |
Cash and Due from Banks |
|
67 |
38 |
44 |
108 |
80 |
119 |
188 |
176 |
Trading Account Securities |
|
- |
- |
- |
30 |
34 |
34 |
35 |
35 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
23 |
20 |
22 |
21 |
18 |
16 |
14 |
11 |
Goodwill |
|
982 |
982 |
982 |
982 |
982 |
982 |
982 |
982 |
Intangible Assets |
|
1,324 |
1,305 |
1,298 |
1,288 |
1,277 |
1,271 |
1,266 |
1,255 |
Other Assets |
|
194 |
69 |
193 |
163 |
117 |
120 |
128 |
125 |
Total Liabilities & Shareholders' Equity |
|
2,589 |
2,528 |
2,538 |
2,592 |
2,506 |
2,541 |
2,612 |
2,583 |
Total Liabilities |
|
1,522 |
1,140 |
1,492 |
1,516 |
1,429 |
1,418 |
1,437 |
1,439 |
Long-Term Debt |
|
1,000 |
986 |
987 |
988 |
990 |
982 |
983 |
965 |
Other Long-Term Liabilities |
|
522 |
154 |
505 |
527 |
439 |
437 |
455 |
474 |
Total Equity & Noncontrolling Interests |
|
1,067 |
1,049 |
1,046 |
1,076 |
1,077 |
1,123 |
1,175 |
1,145 |
Total Preferred & Common Equity |
|
1,067 |
1,049 |
1,046 |
1,076 |
1,077 |
1,123 |
1,175 |
1,145 |
Total Common Equity |
|
1,067 |
1,049 |
1,046 |
1,076 |
1,077 |
1,123 |
1,175 |
1,145 |
Common Stock |
|
700 |
712 |
718 |
724 |
736 |
742 |
748 |
757 |
Retained Earnings |
|
574 |
636 |
671 |
702 |
770 |
820 |
876 |
956 |
Treasury Stock |
|
-244 |
-330 |
-378 |
-384 |
-458 |
-465 |
-471 |
-584 |
Accumulated Other Comprehensive Income / (Loss) |
|
37 |
30 |
34 |
34 |
28 |
25 |
22 |
16 |
Annual Metrics And Ratios for Victory Capital
This table displays calculated financial ratios and metrics derived from Victory Capital's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
23.72% |
37.51% |
0.92% |
48.13% |
26.61% |
14.82% |
-3.98% |
-3.95% |
8.82% |
EBITDA Growth |
|
0.00% |
-34.92% |
214.85% |
58.32% |
21.77% |
123.20% |
10.18% |
10.75% |
-24.31% |
23.46% |
EBIT Growth |
|
0.00% |
-241.56% |
510.56% |
124.99% |
31.86% |
154.38% |
10.96% |
1.70% |
-24.77% |
36.12% |
NOPAT Growth |
|
0.00% |
-288.33% |
493.87% |
151.36% |
34.69% |
153.26% |
15.46% |
0.83% |
-26.16% |
36.17% |
Net Income Growth |
|
0.00% |
-259.76% |
525.40% |
146.67% |
45.19% |
129.78% |
30.99% |
-1.03% |
-22.63% |
35.52% |
EPS Growth |
|
0.00% |
-250.00% |
458.33% |
109.30% |
40.00% |
128.57% |
30.21% |
1.60% |
-18.11% |
40.38% |
Operating Cash Flow Growth |
|
0.00% |
-2.74% |
143.22% |
39.70% |
69.25% |
10.22% |
50.11% |
-10.89% |
-1.47% |
2.93% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
109.11% |
-8.68% |
-1,089.48% |
135.46% |
-436.43% |
197.68% |
-71.04% |
10.59% |
Invested Capital Growth |
|
0.00% |
0.00% |
-5.55% |
0.83% |
100.26% |
0.97% |
70.27% |
-18.42% |
-0.42% |
2.12% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-2.29% |
25.03% |
-2.29% |
3.47% |
-3.25% |
0.52% |
3.07% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.65% |
23.55% |
21.09% |
-4.48% |
-3.34% |
-0.96% |
8.06% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.27% |
29.22% |
22.45% |
-5.88% |
-5.05% |
1.32% |
8.13% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.61% |
30.79% |
21.75% |
-4.25% |
-6.54% |
1.11% |
9.08% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.44% |
34.40% |
8.87% |
5.63% |
-5.96% |
1.40% |
8.14% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.12% |
34.04% |
8.68% |
5.63% |
-4.99% |
2.30% |
9.23% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.69% |
12.49% |
3.38% |
13.33% |
-11.85% |
9.99% |
-1.53% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
22.92% |
-32.98% |
-388.62% |
378.98% |
4.13% |
44.31% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.98% |
-9.47% |
0.08% |
67.43% |
-0.77% |
-1.07% |
-3.33% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
15.73% |
8.27% |
18.94% |
29.72% |
24.43% |
43.06% |
41.33% |
47.67% |
37.56% |
42.62% |
EBIT Margin |
|
2.98% |
-3.41% |
10.18% |
22.70% |
20.20% |
40.59% |
39.22% |
41.55% |
32.54% |
40.70% |
Profit (Net Income) Margin |
|
1.58% |
-2.04% |
6.30% |
15.41% |
15.10% |
27.41% |
31.27% |
32.23% |
25.96% |
32.33% |
Tax Burden Percent |
|
52.62% |
66.93% |
67.15% |
75.02% |
76.64% |
76.30% |
79.39% |
78.71% |
77.26% |
77.29% |
Interest Burden Percent |
|
100.66% |
89.31% |
92.22% |
90.50% |
97.55% |
88.51% |
100.42% |
98.56% |
103.27% |
102.77% |
Effective Tax Rate |
|
47.38% |
0.00% |
32.85% |
24.98% |
23.36% |
23.70% |
20.61% |
21.29% |
22.74% |
22.71% |
Return on Invested Capital (ROIC) |
|
0.00% |
-1.85% |
3.76% |
9.68% |
8.65% |
16.34% |
13.89% |
12.25% |
10.09% |
13.62% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-1.38% |
3.29% |
7.94% |
8.26% |
13.08% |
13.99% |
11.93% |
10.77% |
14.42% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-1.81% |
5.43% |
8.87% |
9.97% |
17.79% |
20.11% |
15.37% |
10.04% |
12.95% |
Return on Equity (ROE) |
|
0.00% |
-3.67% |
9.19% |
18.55% |
18.62% |
34.13% |
34.00% |
27.62% |
20.12% |
26.57% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-201.85% |
9.46% |
8.86% |
-58.14% |
15.38% |
-38.10% |
32.54% |
10.51% |
11.52% |
Operating Return on Assets (OROA) |
|
0.00% |
-1.19% |
5.07% |
11.77% |
9.69% |
18.07% |
16.20% |
13.87% |
10.51% |
14.29% |
Return on Assets (ROA) |
|
0.00% |
-0.71% |
3.14% |
7.99% |
7.24% |
12.20% |
12.92% |
10.76% |
8.39% |
11.35% |
Return on Common Equity (ROCE) |
|
0.00% |
-3.67% |
9.19% |
18.53% |
18.61% |
34.13% |
34.00% |
27.62% |
20.12% |
26.57% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-1.83% |
11.17% |
13.98% |
17.20% |
30.04% |
29.94% |
25.86% |
20.24% |
25.75% |
Net Operating Profit after Tax (NOPAT) |
|
3.78 |
-7.11 |
28 |
70 |
95 |
240 |
277 |
280 |
206 |
281 |
NOPAT Margin |
|
1.57% |
-2.39% |
6.84% |
17.03% |
15.48% |
30.97% |
31.14% |
32.70% |
25.14% |
31.46% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.48% |
0.47% |
1.74% |
0.39% |
3.26% |
-0.10% |
0.31% |
-0.68% |
-0.80% |
SG&A Expenses to Revenue |
|
38.97% |
41.16% |
35.18% |
35.29% |
29.36% |
25.43% |
26.38% |
27.87% |
26.92% |
24.31% |
Operating Expenses to Revenue |
|
97.02% |
103.41% |
89.82% |
77.30% |
79.80% |
59.41% |
60.78% |
58.45% |
67.46% |
59.30% |
Earnings before Interest and Taxes (EBIT) |
|
7.18 |
-10 |
42 |
94 |
124 |
315 |
349 |
355 |
267 |
364 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
38 |
25 |
78 |
123 |
150 |
334 |
368 |
407 |
308 |
381 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.46 |
0.66 |
1.34 |
2.34 |
2.12 |
2.44 |
1.60 |
2.08 |
3.77 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.63 |
0.51 |
0.37 |
1.48 |
2.05 |
1.94 |
2.55 |
1.99 |
2.67 |
4.73 |
Price to Earnings (P/E) |
|
40.03 |
0.00 |
5.89 |
9.59 |
13.59 |
7.07 |
8.16 |
6.18 |
10.27 |
14.64 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.54% |
1.03% |
1.59% |
4.02% |
3.86% |
2.39% |
Earnings Yield |
|
2.50% |
0.00% |
16.98% |
10.43% |
7.36% |
14.14% |
12.26% |
16.18% |
9.73% |
6.83% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.75 |
0.87 |
1.14 |
1.47 |
1.52 |
1.32 |
1.29 |
1.50 |
2.43 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.92 |
1.54 |
2.02 |
3.50 |
2.90 |
3.74 |
3.10 |
3.72 |
5.67 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
23.19 |
8.15 |
6.79 |
14.34 |
6.74 |
9.05 |
6.51 |
9.91 |
13.30 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
15.16 |
8.89 |
17.33 |
7.15 |
9.54 |
7.46 |
11.44 |
13.93 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
22.58 |
11.85 |
22.62 |
9.37 |
12.01 |
9.48 |
14.80 |
18.02 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
14.45 |
6.57 |
6.21 |
9.43 |
8.98 |
8.85 |
7.91 |
9.25 |
14.90 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
8.96 |
12.95 |
0.00 |
9.95 |
0.00 |
3.57 |
14.21 |
21.30 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.32 |
2.13 |
0.60 |
1.72 |
1.09 |
1.21 |
0.93 |
0.94 |
0.86 |
Long-Term Debt to Equity |
|
0.00 |
1.32 |
2.13 |
0.60 |
1.72 |
1.09 |
1.21 |
0.93 |
0.94 |
0.86 |
Financial Leverage |
|
0.00 |
1.32 |
1.65 |
1.12 |
1.21 |
1.36 |
1.44 |
1.29 |
0.93 |
0.90 |
Leverage Ratio |
|
0.00 |
2.57 |
2.92 |
2.32 |
2.57 |
2.80 |
2.63 |
2.57 |
2.40 |
2.34 |
Compound Leverage Factor |
|
0.00 |
2.30 |
2.70 |
2.10 |
2.51 |
2.48 |
2.64 |
2.53 |
2.48 |
2.41 |
Debt to Total Capital |
|
0.00% |
56.83% |
68.08% |
37.62% |
63.22% |
52.08% |
54.81% |
48.05% |
48.44% |
46.22% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
56.83% |
68.08% |
37.62% |
63.22% |
52.08% |
54.81% |
48.05% |
48.44% |
46.22% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
43.17% |
31.92% |
62.29% |
36.78% |
47.92% |
45.19% |
51.95% |
51.56% |
53.78% |
Debt to EBITDA |
|
0.00 |
17.68 |
6.35 |
2.24 |
6.18 |
2.30 |
3.07 |
2.42 |
3.21 |
2.53 |
Net Debt to EBITDA |
|
0.00 |
17.02 |
6.19 |
1.82 |
5.93 |
2.24 |
2.88 |
2.32 |
2.81 |
2.20 |
Long-Term Debt to EBITDA |
|
0.00 |
17.68 |
6.35 |
2.24 |
6.18 |
2.30 |
3.07 |
2.42 |
3.21 |
2.53 |
Debt to NOPAT |
|
0.00 |
-61.29 |
17.61 |
3.90 |
9.75 |
3.20 |
4.07 |
3.53 |
4.79 |
3.43 |
Net Debt to NOPAT |
|
0.00 |
-58.98 |
17.15 |
3.17 |
9.36 |
3.11 |
3.82 |
3.39 |
4.19 |
2.98 |
Long-Term Debt to NOPAT |
|
0.00 |
-61.29 |
17.61 |
3.90 |
9.75 |
3.20 |
4.07 |
3.53 |
4.79 |
3.43 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.10% |
0.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-774 |
71 |
64 |
-637 |
226 |
-760 |
743 |
215 |
238 |
Operating Cash Flow to CapEx |
|
2,143.07% |
3,432.29% |
4,581.66% |
5,276.71% |
4,340.22% |
3,109.77% |
2,968.25% |
6,391.06% |
6,389.84% |
26,602.43% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.35 |
0.50 |
0.52 |
0.48 |
0.45 |
0.41 |
0.33 |
0.32 |
0.35 |
Fixed Asset Turnover |
|
0.00 |
31.21 |
44.55 |
46.91 |
55.62 |
48.48 |
40.43 |
36.81 |
40.32 |
56.82 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
767 |
724 |
730 |
1,462 |
1,477 |
2,514 |
2,051 |
2,042 |
2,085 |
Invested Capital Turnover |
|
0.00 |
0.78 |
0.55 |
0.57 |
0.56 |
0.53 |
0.45 |
0.37 |
0.40 |
0.43 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
767 |
-43 |
5.98 |
732 |
14 |
1,038 |
-463 |
-8.65 |
43 |
Enterprise Value (EV) |
|
0.00 |
571 |
632 |
834 |
2,145 |
2,249 |
3,330 |
2,651 |
3,055 |
5,065 |
Market Capitalization |
|
152 |
152 |
152 |
611 |
1,257 |
1,503 |
2,271 |
1,703 |
2,190 |
4,228 |
Book Value per Share |
|
$0.00 |
$6.62 |
$4.21 |
$6.71 |
$7.96 |
$10.49 |
$13.65 |
$15.55 |
$15.96 |
$17.25 |
Tangible Book Value per Share |
|
$0.00 |
($7.75) |
($8.39) |
($3.20) |
($15.43) |
($12.74) |
($20.58) |
($17.97) |
($18.35) |
($17.23) |
Total Capital |
|
0.00 |
767 |
724 |
730 |
1,462 |
1,477 |
2,058 |
2,051 |
2,042 |
2,085 |
Total Debt |
|
0.00 |
436 |
493 |
275 |
925 |
769 |
1,128 |
986 |
989 |
964 |
Total Long-Term Debt |
|
0.00 |
436 |
493 |
275 |
925 |
769 |
1,128 |
986 |
989 |
964 |
Net Debt |
|
0.00 |
419 |
480 |
223 |
887 |
746 |
1,058 |
947 |
866 |
837 |
Capital Expenditures (CapEx) |
|
1.90 |
1.15 |
2.10 |
2.55 |
5.24 |
8.06 |
13 |
5.25 |
5.17 |
1.28 |
Net Nonoperating Expense (NNE) |
|
-0.02 |
-1.04 |
2.18 |
6.69 |
2.32 |
28 |
-1.15 |
4.02 |
-6.75 |
-7.79 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
436 |
493 |
275 |
925 |
769 |
1,584 |
986 |
989 |
964 |
Total Depreciation and Amortization (D&A) |
|
31 |
35 |
36 |
29 |
26 |
19 |
19 |
52 |
41 |
17 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.08 |
($0.12) |
$0.47 |
$0.96 |
$1.37 |
$3.14 |
$4.10 |
$4.02 |
$3.22 |
$4.47 |
Adjusted Weighted Average Basic Shares Outstanding |
|
46.41M |
50.02M |
54.93M |
66.30M |
67.62M |
67.71M |
67.98M |
68.48M |
66.20M |
64.61M |
Adjusted Diluted Earnings per Share |
|
$0.08 |
($0.12) |
$0.43 |
$0.90 |
$1.26 |
$2.88 |
$3.75 |
$3.81 |
$3.12 |
$4.38 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
48.09M |
50.02M |
59.58M |
70.51M |
73.47M |
73.72M |
74.15M |
72.27M |
68.21M |
65.93M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.08 |
$0.00 |
$0.00 |
$0.00 |
$1.37 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
50.60M |
67.95M |
67.50M |
67.89M |
67.70M |
68.75M |
67.58M |
64.32M |
63.66M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
10 |
4.27 |
33 |
74 |
134 |
256 |
303 |
249 |
225 |
293 |
Normalized NOPAT Margin |
|
4.19% |
1.43% |
8.15% |
17.94% |
21.85% |
32.96% |
34.05% |
29.09% |
27.40% |
32.79% |
Pre Tax Income Margin |
|
3.00% |
-3.05% |
9.39% |
20.54% |
19.71% |
35.92% |
39.39% |
40.95% |
33.61% |
41.83% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
1,581.61% |
-10.33% |
523.39% |
1.30% |
8.04% |
7.64% |
13.35% |
25.12% |
40.08% |
35.00% |
Augmented Payout Ratio |
|
1,612.79% |
-183.76% |
541.41% |
14.14% |
24.84% |
21.70% |
24.67% |
61.84% |
105.43% |
70.86% |
Quarterly Metrics And Ratios for Victory Capital
This table displays calculated financial ratios and metrics derived from Victory Capital's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-8.41% |
-12.49% |
-12.48% |
-5.45% |
1.17% |
2.12% |
7.22% |
7.54% |
7.60% |
12.91% |
1.73% |
EBITDA Growth |
|
1.48% |
-15.32% |
-30.72% |
-33.89% |
-21.58% |
-3.86% |
-1.25% |
19.83% |
36.25% |
37.94% |
18.70% |
EBIT Growth |
|
-6.42% |
-22.18% |
-34.65% |
-33.62% |
-26.03% |
5.25% |
13.26% |
29.87% |
61.24% |
39.18% |
16.65% |
NOPAT Growth |
|
-0.66% |
-27.87% |
-33.88% |
-33.15% |
-31.56% |
4.55% |
10.17% |
32.53% |
55.86% |
44.65% |
16.07% |
Net Income Growth |
|
-1.90% |
-25.05% |
-30.87% |
-28.45% |
-28.53% |
5.62% |
13.03% |
31.02% |
57.64% |
39.37% |
11.28% |
EPS Growth |
|
1.00% |
-21.28% |
-26.80% |
-23.85% |
-23.76% |
9.46% |
18.31% |
34.94% |
61.04% |
45.68% |
14.29% |
Operating Cash Flow Growth |
|
3.18% |
-40.17% |
-14.24% |
-14.22% |
-11.10% |
44.73% |
7.06% |
2.97% |
8.90% |
-5.45% |
18.07% |
Free Cash Flow Firm Growth |
|
-1,108.62% |
153.02% |
42.45% |
146.33% |
110.85% |
-88.11% |
228.75% |
-99.42% |
-125.52% |
-46.69% |
-94.60% |
Invested Capital Growth |
|
37.65% |
-18.42% |
16.01% |
-12.88% |
-0.12% |
-0.42% |
-12.94% |
3.49% |
4.50% |
2.12% |
2.03% |
Revenue Q/Q Growth |
|
-4.05% |
-2.77% |
-0.10% |
1.44% |
2.67% |
-1.86% |
4.89% |
1.74% |
2.74% |
2.99% |
-5.50% |
EBITDA Q/Q Growth |
|
-19.82% |
-22.28% |
-6.97% |
14.03% |
-4.88% |
-4.71% |
-4.45% |
38.37% |
8.15% |
-3.53% |
-17.78% |
EBIT Q/Q Growth |
|
-20.33% |
-23.96% |
-8.98% |
20.39% |
-11.23% |
8.20% |
-2.06% |
38.05% |
10.21% |
-6.60% |
-17.91% |
NOPAT Q/Q Growth |
|
-9.96% |
-32.58% |
-4.10% |
14.84% |
-7.82% |
2.98% |
1.05% |
38.15% |
8.42% |
-4.43% |
-18.92% |
Net Income Q/Q Growth |
|
-8.13% |
-28.17% |
-5.73% |
15.01% |
-8.23% |
6.15% |
0.88% |
33.33% |
10.41% |
-6.15% |
-19.45% |
EPS Q/Q Growth |
|
-7.34% |
-26.73% |
-4.05% |
16.90% |
-7.23% |
5.19% |
3.70% |
33.33% |
10.71% |
-4.84% |
-18.64% |
Operating Cash Flow Q/Q Growth |
|
14.21% |
-34.90% |
-4.38% |
20.65% |
18.37% |
5.97% |
-29.27% |
16.04% |
25.19% |
-7.99% |
-11.67% |
Free Cash Flow Firm Q/Q Growth |
|
36.06% |
204.53% |
-154.51% |
227.18% |
-85.03% |
14.61% |
490.14% |
-99.43% |
-758.89% |
339.42% |
-40.24% |
Invested Capital Q/Q Growth |
|
-11.45% |
-0.77% |
15.78% |
-14.37% |
1.52% |
-1.07% |
1.23% |
1.80% |
2.51% |
-3.33% |
1.14% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
48.33% |
38.63% |
35.97% |
40.44% |
37.46% |
36.37% |
33.13% |
45.06% |
47.43% |
44.43% |
38.66% |
EBIT Margin |
|
42.05% |
32.89% |
29.97% |
35.56% |
30.75% |
33.90% |
31.65% |
42.95% |
46.07% |
41.78% |
36.29% |
Profit (Net Income) Margin |
|
35.11% |
25.94% |
24.48% |
27.75% |
24.80% |
26.83% |
25.80% |
33.81% |
36.34% |
33.11% |
28.22% |
Tax Burden Percent |
|
85.26% |
75.59% |
79.64% |
75.97% |
78.89% |
75.09% |
77.47% |
77.53% |
76.26% |
78.04% |
77.08% |
Interest Burden Percent |
|
97.92% |
104.33% |
102.56% |
102.71% |
102.25% |
105.40% |
105.22% |
101.54% |
103.42% |
101.55% |
100.88% |
Effective Tax Rate |
|
14.74% |
24.41% |
20.36% |
24.03% |
21.11% |
24.91% |
22.53% |
22.47% |
23.74% |
21.96% |
22.92% |
Return on Invested Capital (ROIC) |
|
17.76% |
9.31% |
8.92% |
10.07% |
9.59% |
10.21% |
9.23% |
13.69% |
14.43% |
14.12% |
12.02% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.57% |
9.48% |
9.02% |
10.21% |
9.71% |
10.50% |
9.46% |
13.81% |
14.70% |
14.24% |
12.07% |
Return on Net Nonoperating Assets (RNNOA) |
|
14.83% |
12.21% |
10.58% |
11.18% |
9.00% |
9.79% |
10.31% |
12.54% |
12.88% |
12.79% |
10.62% |
Return on Equity (ROE) |
|
32.59% |
21.52% |
19.50% |
21.25% |
18.59% |
20.00% |
19.54% |
26.23% |
27.31% |
26.90% |
22.64% |
Cash Return on Invested Capital (CROIC) |
|
-14.92% |
32.54% |
-3.30% |
24.18% |
10.00% |
10.51% |
23.35% |
7.65% |
7.81% |
11.52% |
11.86% |
Operating Return on Assets (OROA) |
|
16.97% |
10.98% |
9.71% |
11.34% |
9.69% |
10.95% |
10.51% |
14.39% |
15.35% |
14.67% |
12.80% |
Return on Assets (ROA) |
|
14.16% |
8.66% |
7.93% |
8.85% |
7.82% |
8.67% |
8.56% |
11.33% |
12.11% |
11.62% |
9.95% |
Return on Common Equity (ROCE) |
|
32.59% |
21.52% |
19.50% |
21.25% |
18.59% |
20.00% |
19.54% |
26.23% |
27.31% |
26.90% |
22.64% |
Return on Equity Simple (ROE_SIMPLE) |
|
27.46% |
0.00% |
24.18% |
22.08% |
19.53% |
0.00% |
20.39% |
21.12% |
22.74% |
0.00% |
25.79% |
Net Operating Profit after Tax (NOPAT) |
|
74 |
50 |
48 |
55 |
51 |
52 |
53 |
73 |
79 |
76 |
61 |
NOPAT Margin |
|
35.85% |
24.86% |
23.86% |
27.02% |
24.26% |
25.45% |
24.52% |
33.29% |
35.14% |
32.61% |
27.97% |
Net Nonoperating Expense Percent (NNEP) |
|
0.19% |
-0.17% |
-0.10% |
-0.13% |
-0.12% |
-0.29% |
-0.24% |
-0.11% |
-0.27% |
-0.12% |
-0.06% |
SG&A Expenses to Revenue |
|
27.44% |
29.20% |
28.61% |
26.90% |
25.99% |
26.22% |
27.54% |
25.34% |
19.17% |
25.33% |
25.56% |
Operating Expenses to Revenue |
|
57.95% |
67.11% |
70.03% |
64.44% |
69.25% |
66.10% |
68.35% |
57.05% |
53.93% |
58.22% |
63.71% |
Earnings before Interest and Taxes (EBIT) |
|
87 |
66 |
60 |
73 |
64 |
70 |
68 |
94 |
104 |
97 |
80 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
100 |
78 |
72 |
83 |
79 |
75 |
72 |
99 |
107 |
103 |
85 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.40 |
1.60 |
1.80 |
1.95 |
1.97 |
2.08 |
2.51 |
2.75 |
3.06 |
3.77 |
3.22 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.69 |
1.99 |
2.29 |
2.50 |
2.60 |
2.67 |
3.24 |
3.63 |
4.15 |
4.73 |
4.11 |
Price to Earnings (P/E) |
|
5.11 |
6.18 |
7.46 |
8.82 |
10.09 |
10.27 |
12.34 |
13.02 |
13.45 |
14.64 |
12.48 |
Dividend Yield |
|
4.21% |
4.02% |
3.82% |
3.74% |
3.75% |
3.86% |
3.08% |
2.82% |
2.59% |
2.39% |
3.50% |
Earnings Yield |
|
19.58% |
16.18% |
13.41% |
11.34% |
9.92% |
9.73% |
8.11% |
7.68% |
7.43% |
6.83% |
8.01% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.18 |
1.29 |
1.20 |
1.47 |
1.45 |
1.50 |
1.75 |
1.88 |
2.03 |
2.43 |
2.12 |
Enterprise Value to Revenue (EV/Rev) |
|
2.75 |
3.10 |
3.44 |
3.66 |
3.67 |
3.72 |
4.33 |
4.64 |
5.06 |
5.67 |
4.99 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.76 |
6.51 |
7.56 |
8.95 |
9.64 |
9.91 |
11.77 |
12.20 |
12.45 |
13.30 |
11.35 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.50 |
7.46 |
8.79 |
10.41 |
11.38 |
11.44 |
13.15 |
13.31 |
13.05 |
13.93 |
11.93 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
8.12 |
9.48 |
11.14 |
13.11 |
14.70 |
14.80 |
17.13 |
17.24 |
17.03 |
18.02 |
15.45 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.39 |
7.91 |
8.75 |
9.56 |
9.99 |
9.25 |
10.81 |
11.72 |
12.71 |
14.90 |
12.69 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
3.57 |
0.00 |
5.64 |
14.53 |
14.21 |
6.98 |
24.98 |
26.63 |
21.30 |
18.07 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.94 |
0.93 |
0.94 |
0.94 |
0.92 |
0.94 |
0.92 |
0.87 |
0.84 |
0.86 |
0.84 |
Long-Term Debt to Equity |
|
0.94 |
0.93 |
0.94 |
0.94 |
0.92 |
0.94 |
0.92 |
0.87 |
0.84 |
0.86 |
0.84 |
Financial Leverage |
|
0.84 |
1.29 |
1.17 |
1.10 |
0.93 |
0.93 |
1.09 |
0.91 |
0.88 |
0.90 |
0.88 |
Leverage Ratio |
|
2.26 |
2.57 |
2.51 |
2.45 |
2.42 |
2.40 |
2.37 |
2.34 |
2.31 |
2.34 |
2.29 |
Compound Leverage Factor |
|
2.22 |
2.68 |
2.57 |
2.52 |
2.47 |
2.53 |
2.49 |
2.38 |
2.39 |
2.38 |
2.31 |
Debt to Total Capital |
|
48.38% |
48.05% |
48.47% |
48.56% |
47.87% |
48.44% |
47.90% |
46.65% |
45.55% |
46.22% |
45.74% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
48.38% |
48.05% |
48.47% |
48.56% |
47.87% |
48.44% |
47.90% |
46.65% |
45.55% |
46.22% |
45.74% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
51.62% |
51.95% |
51.53% |
51.44% |
52.13% |
51.56% |
52.10% |
53.35% |
54.45% |
53.78% |
54.26% |
Debt to EBITDA |
|
2.37 |
2.42 |
2.63 |
2.96 |
3.17 |
3.21 |
3.22 |
3.03 |
2.79 |
2.53 |
2.45 |
Net Debt to EBITDA |
|
2.21 |
2.32 |
2.53 |
2.83 |
2.83 |
2.81 |
2.96 |
2.66 |
2.25 |
2.20 |
2.00 |
Long-Term Debt to EBITDA |
|
2.37 |
2.42 |
2.63 |
2.96 |
3.17 |
3.21 |
3.22 |
3.03 |
2.79 |
2.53 |
2.45 |
Debt to NOPAT |
|
3.34 |
3.53 |
3.87 |
4.34 |
4.84 |
4.79 |
4.69 |
4.28 |
3.81 |
3.43 |
3.33 |
Net Debt to NOPAT |
|
3.12 |
3.39 |
3.72 |
4.15 |
4.31 |
4.19 |
4.31 |
3.76 |
3.08 |
2.98 |
2.73 |
Long-Term Debt to NOPAT |
|
3.34 |
3.53 |
3.87 |
4.34 |
4.84 |
4.79 |
4.69 |
4.28 |
3.81 |
3.43 |
3.33 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-491 |
513 |
-280 |
356 |
53 |
61 |
360 |
2.06 |
-14 |
33 |
19 |
Operating Cash Flow to CapEx |
|
7,490.12% |
6,996.04% |
11,216.08% |
3,870.30% |
5,087.62% |
12,198.62% |
13,736.80% |
35,424.00% |
25,070.35% |
59,232.90% |
5,103.46% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.40 |
0.33 |
0.32 |
0.32 |
0.32 |
0.32 |
0.33 |
0.34 |
0.33 |
0.35 |
0.35 |
Fixed Asset Turnover |
|
37.75 |
36.81 |
37.21 |
34.58 |
36.85 |
40.32 |
44.93 |
44.69 |
49.65 |
56.82 |
62.58 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,067 |
2,051 |
2,375 |
2,033 |
2,064 |
2,042 |
2,067 |
2,105 |
2,157 |
2,085 |
2,109 |
Invested Capital Turnover |
|
0.50 |
0.37 |
0.37 |
0.37 |
0.40 |
0.40 |
0.38 |
0.41 |
0.41 |
0.43 |
0.43 |
Increase / (Decrease) in Invested Capital |
|
565 |
-463 |
328 |
-301 |
-2.39 |
-8.65 |
-307 |
71 |
93 |
43 |
42 |
Enterprise Value (EV) |
|
2,430 |
2,651 |
2,839 |
2,980 |
3,000 |
3,055 |
3,619 |
3,951 |
4,389 |
5,065 |
4,473 |
Market Capitalization |
|
1,497 |
1,703 |
1,891 |
2,036 |
2,120 |
2,190 |
2,709 |
3,089 |
3,594 |
4,228 |
3,684 |
Book Value per Share |
|
$15.59 |
$15.55 |
$15.52 |
$15.64 |
$16.36 |
$15.96 |
$16.75 |
$17.35 |
$18.11 |
$17.25 |
$17.98 |
Tangible Book Value per Share |
|
($18.10) |
($17.97) |
($18.32) |
($18.44) |
($18.14) |
($18.35) |
($18.36) |
($17.47) |
($16.54) |
($17.23) |
($17.16) |
Total Capital |
|
2,067 |
2,051 |
2,035 |
2,033 |
2,064 |
2,042 |
2,067 |
2,105 |
2,157 |
2,085 |
2,109 |
Total Debt |
|
1,000 |
986 |
986 |
987 |
988 |
989 |
990 |
982 |
983 |
964 |
965 |
Total Long-Term Debt |
|
1,000 |
986 |
986 |
987 |
988 |
989 |
990 |
982 |
983 |
964 |
965 |
Net Debt |
|
933 |
947 |
948 |
944 |
880 |
866 |
910 |
863 |
794 |
837 |
789 |
Capital Expenditures (CapEx) |
|
1.38 |
0.96 |
0.57 |
2.00 |
1.80 |
0.80 |
0.50 |
0.23 |
0.40 |
0.16 |
1.59 |
Net Nonoperating Expense (NNE) |
|
1.55 |
-2.17 |
-1.23 |
-1.50 |
-1.15 |
-2.83 |
-2.76 |
-1.13 |
-2.71 |
-1.17 |
-0.54 |
Net Nonoperating Obligations (NNO) |
|
1,000 |
986 |
1,326 |
987 |
988 |
989 |
990 |
982 |
983 |
964 |
965 |
Total Depreciation and Amortization (D&A) |
|
13 |
12 |
12 |
9.96 |
14 |
5.09 |
3.20 |
4.64 |
3.07 |
6.16 |
5.20 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.06 |
$0.76 |
$0.73 |
$0.85 |
$0.79 |
$0.85 |
$0.86 |
$1.15 |
$1.26 |
$1.20 |
$0.97 |
Adjusted Weighted Average Basic Shares Outstanding |
|
68.61M |
68.48M |
67.29M |
66.47M |
65.77M |
66.20M |
64.39M |
64.73M |
64.88M |
64.61M |
63.71M |
Adjusted Diluted Earnings per Share |
|
$1.01 |
$0.74 |
$0.71 |
$0.83 |
$0.77 |
$0.81 |
$0.84 |
$1.12 |
$1.24 |
$1.18 |
$0.96 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
71.88M |
72.27M |
69.73M |
68.50M |
67.68M |
68.21M |
65.97M |
66.08M |
66.06M |
65.93M |
64.71M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
68.51M |
67.58M |
66.89M |
65.77M |
65.99M |
64.32M |
64.71M |
64.88M |
65.03M |
63.66M |
67.24M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
66 |
51 |
54 |
56 |
59 |
56 |
64 |
69 |
82 |
78 |
72 |
Normalized NOPAT Margin |
|
31.64% |
25.20% |
26.80% |
27.58% |
28.28% |
27.06% |
29.44% |
31.51% |
36.37% |
33.63% |
32.65% |
Pre Tax Income Margin |
|
41.18% |
34.31% |
30.73% |
36.53% |
31.44% |
35.73% |
33.30% |
43.61% |
47.64% |
42.43% |
36.61% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
21.80% |
25.12% |
29.16% |
33.80% |
38.93% |
40.08% |
39.03% |
37.19% |
35.06% |
35.00% |
36.81% |
Augmented Payout Ratio |
|
44.72% |
61.84% |
78.64% |
99.49% |
96.73% |
105.43% |
88.13% |
64.38% |
59.09% |
70.86% |
71.06% |
Key Financial Trends
Victory Capital Holdings, Inc. (NASDAQ: VCTR) has shown several notable financial trends over the past four years based on the quarterly income statements, cash flow statements, and balance sheets ending Q1 2025.
Income and Profitability:
- Consistent generation of net income, with Q1 2025 net income at $61.98 million, showing a stable profit base.
- Total revenue and non-interest income have remained strong and fairly stable, with Q1 2025 non-interest income at $219.6 million.
- No interest income or expense reported, reflecting the company’s focus away from interest-bearing assets or liabilities.
- Basic and diluted earnings per share have shown some variability but remain in a generally positive range (Q1 2025 EPS around $0.96 to $0.97).
- Gradual increase in cash dividends per share, from $0.25 in early 2022 to $0.47 in Q1 2025, signaling increasing shareholder returns.
Expenses and Charges:
- Total non-interest expenses increased in Q1 2025 to approximately $140 million, including a sizable restructuring charge of $13.3 million impacting quarterly expenses.
- Depreciation and amortization remain material components of operating expenses but have stabilized around $7-12 million per quarter.
- Salaries, employee benefits, insurance policy acquisition costs, and other operating expenses have generally increased moderately, reflecting growth or inflationary pressures.
Cash Flow:
- Strong net cash from operating activities, with Q1 2025 showing $81.1 million, supporting the company’s operational health and liquidity.
- Negative net cash flows from investing activities across quarters, albeit consistent with investment in property, plant, and equipment and securities, indicating ongoing asset reinvestment.
- Significant cash outflows for financing activities, notably dividends and equity repurchases, with Q1 2025 seeing a net outflow of about $30.7 million, indicating active capital return policies but pressure on cash reserves.
Balance Sheet and Financial Position:
- Total assets have generally grown over the past four years, reaching $2.58 billion as of Q1 2025, supporting a growing business footprint.
- Goodwill and intangible assets are substantial (around $2.2 billion combined), consistent with acquisitions or brand value but warrant monitoring for impairment risks.
- Long-term debt remains stable near $965 million to $1 billion, keeping leverage relatively steady.
- Total shareholders’ equity increased from about $1.05 billion in early 2022 to $1.14 billion in Q1 2025, reflecting retained earnings growth and overall capital strength.
- There is a significant treasury stock balance (negative equity component) of over $580 million in Q1 2025, indicating substantial share repurchase programs which reduce equity but may support per-share metrics.
Summary: Victory Capital demonstrates stable revenue and profit generation supported by strong operating cash flow. The company continues to invest in property and equipment while returning capital to shareholders through dividends and buybacks. Growth in intangible assets suggests prior acquisitions, which should be monitored for valuation impact. Expense increases, particularly restructuring charges, and sizable treasury stock pose some caution, while steady improvements in equity and dividends signal management’s confidence and shareholder focus.
09/13/25 09:55 AM ETAI Generated. May Contain Errors.